MIRA INFORM REPORT

 

 

Report Date :

20.04.2013

 

IDENTIFICATION DETAILS

 

Name :

ONDULIT ITALIANA S.P.A. 

 

 

Registered Office :

Via Portuense, 95/E,

00100 – Roma (RM)      

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

14.01.1957

 

 

Com. Reg. No.:

RM-2001-302394

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacturer of paints, varnishes and similar coatings, printing ink and synthetic adhesives

 

 

No. of Employees :

71 to 90

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate  

Payment Behaviour :

No  Complaints

Litigation :

Clear 

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

iTALY ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is high. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 126% of GDP in 2012, and investor concerns about the broader euro-zone crisis at times have caused borrowing costs on sovereign government debt to rise to euro-era. During the second half of 2011 the government passed three austerity packages to reduce its budget deficit and help bring down borrowing costs. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to sustain its recent efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2012 economic growth and labor market conditions deteriorated, with growth at -2.3% and unemployment rising to nearly 11%, with youth unemployment around 35%. The government has undertaken several reform initiatives designed to increase long-term economic growth. Italy's GDP is now 7% below its 2007 pre-crisis level.

 

Source : CIA

 

Company name & address

 

Ondulit Italiana S.p.A.

 

Via Portuense, 95/E

 

00100 - Roma (RM) -IT-

 

 

Summary

 

Fiscal Code

:

00421530585

Legal Form

:

Joint stock company

start of Activities

:

17/12/1981

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 71 to 90

 

 

Activity

 

Manufacture of paints, varnishes and similar coatings, printing ink

and synthetic adhesives

Manufacture of plastic producst for the building industry

Manufacture of cement, lime and plaster

Manufacture of concrete products for the building industry

Cold forming or folding

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00421530585

 

Foreign Trade Reg. no. : LT000341 since 28/02/1992

 

Foreign Trade Reg. no. : 341 of since 28/02/1992

 

Chamber of Commerce no. : 20721 of since 14/01/1957

 

Chamber of Commerce no. : 1121796 of

 

Chamber of Commerce no. : 213107 of since 31/10/1958

 

Chamber of Commerce no. : 86429 of since 03/02/2004

 

Firms' Register : RM-2001-302394 of since 18/12/2001

 

Firms' Register : RM-2001-302394 of

 

V.A.T. Code : 00886811009

 

Tribunal Co. Register : 2111 of

 

Foundation date

: 14/01/1957

Establishment date

: 14/01/1957

Start of Activities

: 17/12/1981

Legal duration

: 31/12/2050

Nominal Capital

: 3.000.000

 

Subscribed Capital

: 3.000.000

 

Paid up Capital

: 3.000.000

 

 

Members

 

Andreoli

Federico

 

 

Born in Roma

(RM)

on 09/10/1940

- Fiscal Code : NDRFRC40R09H501A

 

 

Residence:

 

Portuense

, 95/E

- 00153

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

08/11/1972

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Andreoli

Ignazio

 

 

Born in Roma

(RM)

on 05/08/1942

- Fiscal Code : NDRGNZ42M05H501O

 

 

Residence:

 

Portuense

, 95/E

- 00153

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

08/11/1972

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Andreoli

Francesco

 

 

Born in Roma

(RM)

on 27/07/1943

- Fiscal Code : NDRFNC43L27H501J

 

 

Residence:

 

Mecenate

, 22

- 00184

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

08/11/1972

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Andreoli

Stefano

 

 

Born in Roma

(RM)

on 18/07/1939

- Fiscal Code : NDRSFN39L18H501F

 

 

Residence:

 

Di Priscilla

, 60

- 00199

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

08/11/1972

 

 

Director

27/06/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Vadacca

Giorgio

 

 

Born in Valenza

(AL)

on 04/09/1944

- Fiscal Code : VDCGRG44P04L570R

 

 

Residence:

 

Monte Santo

, 22

- 00046

Grottaferrata

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2012

 

 

 

No Protests registered

 

Andreoli

Alberto

 

 

Born in Roma

(RM)

on 20/11/1967

- Fiscal Code : NDRLRT67S20H501W

 

 

Residence:

 

Giovanni Penta

, 21

- 00157

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2012

 

 

Board Chairman

27/06/2012

 

 

Managing Director

27/06/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Meluzzi

Nicola

 

 

Born in Roma

(RM)

on 16/11/1972

- Fiscal Code : MLZNCL72S16H501S

 

 

Residence:

 

Leprignano

, 34

- 00191

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2012

 

 

Procurator

24/07/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Sebastiani

Giovanni

 

 

Born in Roma

(RM)

on 08/09/1968

- Fiscal Code : SBSGNN68P08H501Z

 

 

Residence:

 

Rita Tonoli

, 5

- 20145

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2012

 

 

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Andreoli

Alberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Energie Nuove Societa A Responsabilita Limitata

Roma (RM) - IT -

09700461008

Director

Active

Registered

Sport Village Bologna Societa' SportivaDilettantistica S.r.l.

Bologna (BO) - IT -

02675001206

Director

Active

Registered

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Finalgan s.r.l.

Roma - IT -

04636280580

1.500.000 .Eur

50,00

Afile s.r.l.

Roma - IT -

04636300586

1.500.000 .Eur

50,00

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Ceap - Consorzio Energia Ambiente Prato S.c.r.l.

Roma - IT -

02075380978

4.000 .Eur

10,00

 

 

Active


Firm's location and structure

 

In order to carry out its activities the firm uses the following locations:

 

-

Legal and operative seat

 

since 14/01/1957

 

 

 

 

 

 

Portuense

, 95/E

- 00100

- Roma

(RM)

- IT -

 

 

 

 

TELEX

: 620803

 

 

 

 

PHONE

: 0658330880

 

 

 

 

FAX

: 065812977

 

-

Branch

(Factory)

since 14/11/2003

 

 

 

 

 

 

Ortana Vecchia

, SNC

- 05035

- Narni

(TR)

- IT -

 

 

 

 

PHONE

: 0658330880

 

 

 

 

FAX

: 065812977

 

-

Branch

(Office)

since 01/02/1983

 

 

 

 

 

 

Gozzano Guido

, 3

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Factory)

since 30/11/2001

 

 

 

 

 

 

Appia Nuova Km 49,300

- 04012

- Cisterna di Latina

(LT)

- IT -

 

 

 

 

PHONE

: 0658330880

 

-

Branch

(Store)

since 31/10/1958

 

 

 

 

 

 

Di Vigna Girelli

, 38

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Employees

: 71

 

Fittings and Equipment for a value of 4.420.000

Eur

 

Stocks for a value of 6.160.000

Eur

 

Furniture and fittings for a value of 45.000

Eur

 

Vehicles for a value of 83.000

Eur

 

Sales are on an international scale.

 

The firm operates abroad as importer / exporter..

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

Import comes generally from the following nations:

- Austria

 

 

Historical Information and/or Firm's Status

 

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

 

De facto company

General partnership

12/10/1957

General partnership

Limited liability company

28/12/1967

Limited liability company

Joint stock company

12/03/1980

 

EX-MEMBERS / EX-POSITIONS:

 

Andreoli

Federico

 

 

Born in Roma

(RM)

on 09/10/1940

- Fiscal Code : NDRFRC40R09H501A

 

 

Residence:

 

Portuense

, 95/E

- 00153

Roma

(RM)

- IT -

 

Ex-Postions

Director

 

Andreoli

Ignazio

 

 

Born in Roma

(RM)

on 05/08/1942

- Fiscal Code : NDRGNZ42M05H501O

 

 

Residence:

 

Portuense

, 95/E

- 00153

Roma

(RM)

- IT -

 

Ex-Postions

Director

 

Andreoli

Stefano

 

 

Born in Roma

(RM)

on 18/07/1939

- Fiscal Code : NDRSFN39L18H501F

 

 

Residence:

 

Di Priscilla

, 60

- 00199

Roma

(RM)

- IT -

 

Ex-Postions

Chairman

Managing Director

Board Chairman

Managing Director

 

Feliziani

Claudio

 

 

Born in ROMA

(RM)

on 09/06/1960

- Fiscal Code : FLZCLD60H09H501Z

 

 

Residence:

 

GIUSEPPE ARMONDI

, 52

- 00100

Roma

(RM)

- IT -

 

Ex-Postions

Permanent Auditor

 

Protests

 

Protests checking on the subject firm has given a negative result.

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1981.

The economic-financial analysis has been made on the base of the b/s of the latests three years.

Under the financial profile unstable results are noted. with a negative economic result in the last financial year. In the last financial year a drop in sales has been registered (-34,07%).

A loss is registered as to the operating result (-6,34%).

The amount of the operating loss for 2011 is equal to Eur. -2.018.836.

The gross operating margin for the fiscal year 2011 is negative, for an amount of Eur. -512.882.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,36) lower than in 2010.

The equity capital is equal to Eur. 20.357.093 on the same levels as the year before.

During the last financial year total debts volume reached Eur. 10.468.032 (Eur. 1.902.417 were m/l term ones) , a more or less stable value.

Bank and suppliers credit recourse is limited, 86,82 gg. is payment average period below the sector's average.

The management determines a good range of liquidity.

Trade credits are collected slowly, average term is 146,03 days. but on the same levels as the average of the sector.

(Eur. -582.260) is the negative value of the cash flow.

In the last financial year labour cost was of Eur. 3.539.818, with a 13,29% incidence on total costs of production. , whereas the incidence on sales revenues is of 14,63%.

If compared to the sales volume (-0,29%), the impact of the financial charges is limited.



Financial Data

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

24.189.487

Profit (Loss) for the period

-2.088.214

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

36.690.750

Profit (Loss) for the period

1.534.011

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

23.322.086

Profit (Loss) for the period

65.985

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

21.440.472

Profit (Loss) for the period

152.485

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

22.804.950

Profit (Loss) for the period

297.554


Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2011 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2010 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2009 - 12 Mesi - Currency: - Amounts x 1

 

Years

2011

2010

2009

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

231.515

143.547

52.673

. Total Intangible Fixed Assets

231.515

143.547

52.673

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

8.790.632

8.793.510

8.341.327

. . Plant and machinery

4.203.667

3.087.650

1.570.770

. . Industrial and commercial equipment

214.924

1.387.303

1.144.655

. . Other assets

85.486

113.531

111.198

. . Assets under construction and advances

 

 

307.439

. Total Tangible fixed assets

13.294.709

13.381.994

11.475.389

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

4.000

4.000

4.000

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

4.000

4.000

4.000

. . Financial receivables

335

537

437

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

335

537

437

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

335

537

437

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

335

537

437

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

4.335

4.537

4.437

Total fixed assets

13.530.559

13.530.078

11.532.499

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

3.884.962

4.713.955

5.900.467

. . Work in progress and semimanufactured

130.660

74.998

73.210

. . Work in progress on order

 

 

 

. . Finished goods

2.149.021

2.235.850

2.017.810

. . Advance payments

 

 

 

. Total Inventories

6.164.643

7.024.803

7.991.487

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

10.642.863

14.260.892

10.049.645

. . Beyond 12 months

180.961

186.151

219.063

. . Trade receivables

9.812.502

13.587.645

9.739.021

. . . . Within 12 months

9.812.502

13.587.645

9.739.021

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

441.114

301.997

240.853

. . . . Within 12 months

441.114

301.997

225.024

. . . . Beyond 12 months

 

 

15.829

. . Receivables for anticipated taxes

109.845

258.411

224.054

. . . . Within 12 months

109.845

72.260

20.820

. . . . Beyond 12 months

 

186.151

203.234

. . Receivables due from third parties

460.363

298.990

64.780

. . . . Within 12 months

279.402

298.990

64.780

. . . . Beyond 12 months

180.961

 

 

. Total Credits not held as fixed assets

10.823.824

14.447.043

10.268.708

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

 

 

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

 

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

1.243.970

1.268.570

2.421.540

. . Checks

 

 

 

. . Banknotes and coins

2.096

5.402

5.656

. Total Liquid funds

1.246.066

1.273.972

2.427.196

Total current assets

18.234.533

22.745.818

20.687.391

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

92.381

 

 

. Other adjustment accounts

 

86.165

74.950

Total adjustments accounts

92.381

86.165

74.950

TOTAL ASSETS

31.857.473

36.362.061

32.294.840

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

3.000.000

3.000.000

3.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

6.409.588

6.409.588

6.409.588

. Legal reserve

2.500.000

2.500.000

2.500.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

424.959

437.975

430.406

. Accumulated Profits (Losses)

10.110.760

8.563.733

8.505.317

. Profit( loss) of the year

-2.088.214

1.534.011

65.985

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

20.357.093

22.445.307

20.911.296

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

150.000

150.000

 

Total Reserves for Risks and Charges

150.000

150.000

 

Employee termination indemnities

827.298

836.942

899.418

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

8.565.615

10.819.341

7.146.679

. . . . Beyond 12 months

1.902.417

2.070.977

3.301.738

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

1.082.307

740.178

1.659.331

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

1.082.307

740.178

1.659.331

. . Due to banks

1.465.959

1.576.405

2.667.791

. . . . Within 12 months

645.849

245.606

1.076.856

. . . . Beyond 12 months

820.110

1.330.799

1.590.935

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

150.107

91.071

151.523

. . . . Within 12 months

150.107

91.071

151.523

. . . . Beyond 12 months

 

 

 

. . Trade payables

4.876.303

6.112.827

2.961.977

. . . . Within 12 months

4.876.303

6.112.827

2.961.977

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

233.143

1.135.846

546.355

. . . . Within 12 months

233.143

1.135.846

494.883

. . . . Beyond 12 months

 

 

51.472

. . Due to social security and welfare inst.

194.288

233.422

165.770

. . . . Within 12 months

194.288

233.422

165.770

. . . . Beyond 12 months

 

 

 

. . Other payables

2.465.925

3.000.569

2.295.670

. . . . Within 12 months

2.465.925

3.000.569

2.295.670

. . . . Beyond 12 months

 

 

 

Total accounts payable

10.468.032

12.890.318

10.448.417

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

55.050

39.494

35.709

Total adjustment accounts

55.050

39.494

35.709

TOTAL LIABILITIES

31.857.473

36.362.061

32.294.840

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

24.189.487

36.690.750

23.322.086

. Changes in work in progress

-31.168

219.828

-199.607

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

224.103

16.022

226.332

. Other income and revenues

229.787

64.903

7.931

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

229.787

64.903

7.931

Total value of production

24.612.209

36.991.503

23.356.742

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

13.425.085

20.475.107

12.964.001

. Services received

5.894.491

7.040.155

5.153.052

. Leases and rentals

900.080

834.025

867.704

. Payroll and related costs

3.539.818

3.256.259

2.590.143

. . Wages and salaries

2.497.639

2.354.368

1.826.966

. . Social security contributions

851.570

744.742

632.956

. . Employee termination indemnities

190.609

157.149

130.221

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

1.505.954

1.221.950

1.192.612

. . Amortization of intangible fixed assets

71.531

52.041

24.018

. . Amortization of tangible fixed assets

1.134.423

1.019.909

1.068.594

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

300.000

150.000

100.000

. Changes in raw materials

828.993

1.186.512

-1.157.094

. Provisions to risk reserves

 

 

 

. Other provisions

 

150.000

 

. Other operating costs

536.624

993.828

1.064.558

Total production costs

26.631.045

35.157.836

22.674.976

Diff. between value and cost of product.

-2.018.836

1.833.667

681.766

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

27.240

88.787

20.911

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

. . Financ.income from secur. t.f.assets

 

 

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

27.240

 

20.911

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

27.240

 

 

. Interest and other financial expense

-98.154

229.462

-433.442

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

98.154

 

-221.810

Total financial income and expense

-70.914

318.249

-412.531

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

. . Of financ.fixed assets not repres.E.I.

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

 

 

. . Of equity investments

 

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

136.846

35.298

72.581

. . Gains on disposals

500

 

10.000

. . Other extraordinary income

136.346

35.298

62.581

. Extraordinary expense

-91.586

-6.208

-1.621

. . Losses on disposals

 

-6.208

-1.621

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-91.586

 

 

Total extraordinary income and expense

45.260

29.090

70.960

Results before income taxes

-2.044.490

2.181.006

340.195

. Taxes on current income

43.724

646.995

274.210

. . current taxes

89.958

696.635

273.758

. . differed taxes(anticip.)

-46.234

-49.640

452

. Net income for the period

-2.088.214

1.534.011

65.985

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-2.088.214

1.534.011

65.985

 

RATIOS

Value Type

as at 31/12/2011

as at 31/12/2010

as at 31/12/2009

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,42

0,37

0,36

0,31

Elasticity Ratio

Units

0,57

0,63

0,64

0,68

Availability of stock

Units

0,19

0,19

0,25

0,15

Total Liquidity Ratio

Units

0,38

0,43

0,39

0,46

Quick Ratio

Units

0,04

0,04

0,08

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,36

0,43

0,23

2,79

Self Financing Ratio

Units

0,64

0,62

0,65

0,21

Capital protection Ratio

Units

0,96

0,80

0,85

0,78

Liabilities consolidation quotient

Units

0,32

0,27

0,59

0,18

Financing

Units

0,51

0,57

0,50

3,36

Permanent Indebtedness Ratio

Units

0,72

0,70

0,78

0,38

M/L term Debts Ratio

Units

0,09

0,08

0,13

0,10

Net Financial Indebtedness Ratio

Units

0,06

0,05

0,09

0,77

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,71

1,87

2,18

1,25

Current ratio

Units

2,13

2,10

2,89

1,13

Acid Test Ratio-Liquidity Ratio

Units

1,41

1,45

1,78

0,82

Structure's primary quotient

Units

1,50

1,66

1,81

0,73

Treasury's primary quotient

Units

0,15

0,12

0,34

0,02

Rate of indebtedness ( Leverage )

%

156,49

162,00

154,44

458,55

Current Capital ( net )

Value

9.668.918

11.926.477

13.540.712

189.902

RETURN

 

 

 

 

 

Return on Sales

%

-2,41

7,51

5,40

3,49

Return on Equity - Net- ( R.O.E. )

%

-10,26

6,83

0,32

2,02

Return on Equity - Gross - ( R.O.E. )

%

-10,04

9,72

1,63

7,28

Return on Investment ( R.O.I. )

%

-6,34

5,04

2,11

2,90

Return/ Sales

%

-8,35

5,00

2,92

3,07

Extra Management revenues/charges incid.

%

n.c.

83,66

9,68

19,70

Cash Flow

Value

-582.260

2.755.961

1.258.597

130.900

Operating Profit

Value

-2.018.836

1.833.667

681.766

105.471

Gross Operating Margin

Value

-512.882

3.205.617

1.874.378

246.352

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

146,03

133,32

150,33

142,92

Debts to suppliers average term

Days

86,82

77,63

56,17

136,10

Average stock waiting period

Days

91,75

68,93

123,36

57,45

Rate of capital employed return ( Turnover )

Units

0,76

1,01

0,72

0,89

Rate of stock return

Units

3,92

5,22

2,92

6,21

Labour cost incidence

%

14,63

8,87

11,11

14,61

Net financial revenues/ charges incidence

%

-0,29

0,87

-1,77

-1,61

Labour cost on purchasing expenses

%

13,29

9,26

11,42

14,23

Short-term financing charges

%

0,94

n.c.

4,15

2,69

Capital on hand

%

131,70

99,10

138,47

112,27

Sales pro employee

Value

219.904

509.593

388.701

241.471

Labour cost pro employee

Value

32.180

45.225

43.169

33.141

 

 

Market / Territory Data

 

Population living in the province

:

3.807.992

Population living in the region

:

5.269.972

Number of families in the region

:

2.091.220

 

Monthly family expenses average in the region (in Eur..) :

 

- per food products

:

472

- per non food products

:

1.832

- per energy consume

:

102

 

Sector Data

 

The values are calculated on a base of 936 significant companies.

The companies cash their credits on an average of 143 dd.

The average duration of suppliers debts is about 136 dd.

The sector's profitability is on an average of 3,49%.

The labour cost affects the turnover in the measure of 14,61%.

Goods are held in stock in a range of 57 dd.

The difference between the sales volume and the resources used to realize it is about 0,89.

The employees costs represent the 14,23% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 53.924 protested subjects are found; in the province they count to 34.465.

The insolvency index for the region is 1,04, , while for the province it is 0,92.

Total Bankrupt companies in the province : 31.914.

Total Bankrupt companies in the region : 37.442.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.03

UK Pound

1

Rs.82.43

Euro

1

Rs.70.49

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.